Red 5 Ltd
XBER:RKM

Watchlist Manager
Red 5 Ltd Logo
Red 5 Ltd
XBER:RKM
Watchlist
Price: 0.2186 EUR 6.32%
Market Cap: 456.3m EUR

Relative Value

The Relative Value of one RKM stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.2186 EUR, Red 5 Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RKM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
40
Median 3Y
2.9
Median 5Y
2.7
Industry
2
Forward
1.9
vs History
vs Industry
4
Median 3Y
-132.4
Median 5Y
-20.7
Industry
18.8
Forward
12.4
vs History
4
vs Industry
2
Median 3Y
53.6
Median 5Y
33.2
Industry
10.9
vs History
vs Industry
Median 3Y
-25.6
Median 5Y
-13.6
Industry
18.2
vs History
74
vs Industry
41
Median 3Y
1.6
Median 5Y
2
Industry
2.1
vs History
20
vs Industry
42
Median 3Y
3.2
Median 5Y
3
Industry
2.5
Forward
1.6
vs History
23
vs Industry
14
Median 3Y
22.5
Median 5Y
21.3
Industry
8.3
vs History
15
vs Industry
5
Median 3Y
34.2
Median 5Y
22.2
Industry
12.3
Forward
4.3
vs History
15
vs Industry
6
Median 3Y
34.2
Median 5Y
22.2
Industry
14.9
Forward
11.3
vs History
4
vs Industry
4
Median 3Y
56.7
Median 5Y
34.7
Industry
12.2
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-7.6
Industry
16.4
vs History
61
vs Industry
41
Median 3Y
1.3
Median 5Y
1.4
Industry
1.9

Multiples Across Competitors

RKM Competitors Multiples
Red 5 Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Red 5 Ltd
XBER:RKM
2.4B EUR 3.8 -437.8 34.2 34.2
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 555.7 35 963.8 19 840.1 22 767.9
ZA
Gold Fields Ltd
JSE:GFI
701.1B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
224.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
851.6B CNY 2.6 18.7 16.6 16.6
US
Newmont Corporation
NYSE:NEM
114.5B USD 5.3 15.9 9.6 12.2
AU
Greatland Gold PLC
ASX:GGP
143B AUD 73.9 209.9 151.2 169.6
CA
Agnico Eagle Mines Ltd
TSX:AEM
124.4B CAD 8.6 26.2 12.9 16.9
CA
Barrick Gold Corp
TSX:ABX
105.8B CAD 5.3 21.5 9.2 11.7
CA
Barrick Mining Corp
F:ABR0
66.1B EUR 5.3 21.7 9.3 11.8
CA
Wheaton Precious Metals Corp
TSX:WPM
76.3B CAD 30.3 55.4 40.5 51.6
P/E Multiple
Earnings Growth PEG
AU
Red 5 Ltd
XBER:RKM
Average P/E: 4 541.6
Negative Multiple: -437.8
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
35 963.8
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
49%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
39%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.7
25%
0.7
US
Newmont Corporation
NYSE:NEM
15.9
40%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
209.9
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
26.2
39%
0.7
CA
Barrick Gold Corp
TSX:ABX
21.5
42%
0.5
CA
Barrick Mining Corp
F:ABR0
21.7
43%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
55.4
45%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Red 5 Ltd
XBER:RKM
Average EV/EBITDA: 2 236
34.2
128%
0.3
RU
P
Polyus PJSC
LSE:PLZL
19 840.1
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.6
33%
0.5
US
Newmont Corporation
NYSE:NEM
9.6
24%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
151.2
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.9
27%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.2
33%
0.3
CA
Barrick Mining Corp
F:ABR0
9.3
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.5
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Red 5 Ltd
XBER:RKM
Average EV/EBIT: 2 565.8
34.2
47%
0.7
RU
P
Polyus PJSC
LSE:PLZL
22 767.9
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.6
27%
0.6
US
Newmont Corporation
NYSE:NEM
12.2
30%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
169.6
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
16.9
36%
0.5
CA
Barrick Gold Corp
TSX:ABX
11.7
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.8
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.6
28%
1.8